1307 三芳


股價漲跌幅
20222021202020192018
三芳-5.0%-9.0%-32.0%-3.0%-30.0%
0050-15.78%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
19.75 -10.89% 17.6 20.24 2.48% N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
202120202019201820172016201520142013
營業毛利率17.5822.0823.0520.3129.4629.4926.9924.5823.99
營業利益率2.875.906.344.0112.5714.2211.9110.139.13
折舊負擔比率8.909.077.427.726.705.975.975.325.25
稅前淨利率1.754.086.244.0411.6513.9512.1710.539.80
股東權益報酬率1.492.705.223.6510.4314.3213.5413.1211.73
資產報酬率1.031.683.132.296.278.688.227.726.82
本業收入比165.07144.77101.5699.22107.93101.9597.8296.2693.19
業外獲益比-65.07-44.77-1.560.78-7.93-1.952.183.746.81
無形資產佔淨值比0.430.420.460.270.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率13.7214.037.0321.6224.2523.8824.9413.5623.0525.7723.2423.1120.1720.6717.7619.7623.2124.0728.0030.89
營業利益率1.090.14-9.796.7910.349.649.93-6.236.337.417.265.325.264.793.560.726.576.9310.6413.46
稅前淨利率5.420.84-11.502.7710.315.727.71-7.386.235.067.736.235.823.513.293.935.496.4010.1714.25
本業收入比20.4216.6785.05245.45100.37168.46128.4884.40101.82146.8893.8785.7190.20136.47108.1418.52119.85108.51104.5594.35
業外獲益比79.5883.3314.95-145.45-0.37-68.46-28.4815.60-1.82-46.886.1314.979.80-36.47-8.1482.72-19.85-7.80-4.555.65

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.營運現金流量要大於稅後淨利,除非受到應收帳款和存貨影響 3.營運現金流量不應該都是流出)
202120202019201820172016201520142013
營運現金流量(百萬)-4851737134611311712373247517911377
自由現金流量(百萬)-11171367542-766-6010381723920391
稅後淨利(百萬)11621843030390112441102970799


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-124136-428-109-843873808061647192872469421518-58-62331268495
自由現金流量(百萬)-29623-183-119-143732132861999563-72107-5675-478-145-218-6019601
稅後淨利(百萬)10920-1645520494100-7910387143100101667261103109206252

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
202120202019201820172016201520142013
營收(百萬)83848442102719492985511046112771119110488
營業利益(百萬)2414986513811239157113431134958
稅後淨利(百萬)11621843030390112441102970799
EPS(完全稀釋)0.290.551.080.762.263.112.842.572.18
營收成長率(%)-0.69-17.818.21-3.68-10.78-2.050.776.70N/A
營業利益成長率(%)-51.61-23.5070.87-69.25-21.1316.9818.4318.37N/A
稅後淨利成長率(%)-46.79-49.3041.91-66.37-27.5712.8913.6121.40N/A
EPS成長率(%)-47.27-49.0742.11-66.37-27.339.5110.5117.89N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)26172115168519942589226720471471265725342746236326282425261020722385220225962356
營業利益(百萬)293-165135268219203-921681881991261381169315157153276317
稅後淨利(百萬)10920-1645520494100-7910387143100101667261103109206252
EPS(完全稀釋)0.270.05-0.410.140.510.240.25-0.200.260.220.360.250.250.170.180.150.260.270.520.63
去年同期營收成長率(%)1.08-6.70-17.6835.55-2.56-10.54-25.46-37.751.104.495.2114.0410.1910.130.54-12.05----
去年同期營業利益成長率(%)-89.18-98.63-181.28246.7459.5216.492.01-173.0221.7462.07113.98740.00-12.10-24.18-66.30-95.27----
去年同期稅後淨利成長率(%)-46.57-78.72-264.00169.6298.068.05-30.07-179.001.9831.8298.6163.93-1.94-39.45-65.05-75.79----
去年同期EPS成長率(%)-47.06-79.17-264.00170.0096.159.09-30.56-180.004.0029.41100.0066.67-3.85-37.04-65.38-76.19----
較上季營收成長率(%)23.7425.52-15.50-22.9814.2010.7539.16-44.644.85-7.7216.21-10.088.37-7.0925.97-13.128.31-15.1810.19-
較上季營業利益成長率(%)866.67101.82-222.22-49.6322.377.88320.65-154.76-10.64-5.5357.94-8.7018.9724.73520.00-90.452.61-44.57-12.93-
較上季稅後淨利成長率(%)445.00112.20-398.18-73.04117.02-6.00226.58-176.7018.39-39.1643.00-0.9953.03-8.3318.03-40.78-5.50-47.09-18.25-
較上季EPS成長率(%)440.00112.20-392.86-72.55112.50-4.00225.00-176.9218.18-38.8944.000.0047.06-5.5620.00-42.31-3.70-48.08-17.46-

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/4-3.6540.939.542019/12-3.810.148.2
2022/334.429.451.082019/11-17.58-4.598.05
2022/1~2-9.35-3.62-3.622019/105.068.669.38
2021/12-15.39-2.26-0.682019/9-2.0910.419.47
2021/1126.079.6-0.542019/86.685.359.34
2021/1015.41-24.44-1.592019/733.680.2110.01
2021/97.33-34.451.512019/6-18.571.1711.95
2021/8-17.39-24.297.172019/5-9.1416.5713.8
2021/7-10.1417.6111.762019/4-12.9723.0513.18
2021/614.2941.1811.012019/348.12.110.18
2021/5-13.2844.486.952019/1~2-23.9816.0516.05
2021/4-25.1723.962.072018/12-16.67-1.52-3.68
2021/331.91-13.22-2.562018/11-6.1317.47-3.85
2021/1~2-25.584.674.662018/106.7513.92-5.65
2020/12-5.12-9.62-17.812018/9-6.57-6.92-7.65
2020/11-13.09-8.37-18.472018/81.48-3.76-7.74
2020/100.12-13.11-19.42018/734.9514.33-8.38
2020/923.95-8.82-20.182018/6-6.18-14.12-11.84
2020/828.34-27.98-21.722018/5-4.09-12.51-11.44
2020/77.85-40.14-20.722018/4-27.78-9.47-11.19
2020/616.97-25.8-17.282018/367.67-7.82-11.7
2020/5-25.6-48.35-15.982018/1~2-23.46-14.33-14.33
2020/4-47.61-36.92-8.532017/12-0.59-17.97-10.77
2020/328.834.791.12017/11-8.97-22.82-10.16
2020/1~211.36-1.25-1.252017/10-12.78-19.77-8.9

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
142.0267.0-46.81
2021Q4(百萬)2020Q4(百萬)YoY(%)
18.0130.0-86.15
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.270.054.4

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.846.536.846.566.877.257.367.206.93
存貨周轉率3.403.603.853.944.375.164.874.414.11

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.821.821.531.521.951.881.971.121.671.631.711.441.561.491.721.421.681.511.681.48
存貨周轉率0.880.700.610.711.091.131.020.721.010.911.000.881.040.961.080.851.010.941.121.07

償債能力-近10年
202120202019201820172016201520142013
負債比0.480.490.450.430.420.420.400.420.44
金融負債(百萬)456746864111361929103035264331602869
營收淨額(百萬)83848442102719492985511046112771119110488
利息保障倍數4.048.2315.9511.8635.7349.0035.4729.6829.47
長期銀行借款占稅後淨利比20.6711.184.094.651.510.840.851.822.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)83848442102719492985511046112771119110488
推銷費用(百萬)432509630623645632662576556
管理費用(百萬)516548637508587648650649615
研發費(百萬)294309448413432407389391387
推銷費用率(%)5.156.036.136.566.545.725.875.155.30
管理費用率(%)6.156.496.205.355.965.875.765.805.86
研發費用率(%)3.513.664.364.354.383.683.453.493.69

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)26172115168519942589226720471471265725342746236326282425261020722385220225962356
推銷費用(百萬)1191109610512215994118139157160165148157151155160151171164
管理費用(百萬)14011911612715386133121208189161150138110124141134114167143
研發費(百萬)7368727184827557951181191111001159599103113113103
推銷費用率(%)4.555.205.705.274.717.014.598.025.236.205.836.985.636.475.797.486.716.866.596.96
管理費用率(%)5.355.636.886.375.913.796.508.237.837.465.866.355.254.544.756.815.625.186.436.07
研發費用率(%)2.793.224.273.563.243.623.663.873.584.664.334.703.814.743.644.784.325.134.354.37

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
1307-三芳OOOOOOXXXX
37年39.78億15.08%49.15%0.0%93.31%-525百萬5.68%

融資使用率
日期股價融資使用率
2022-05-19 -19.750.57%
2022-05-1819.850.57%
2022-05-1719.850.56%
2022-05-1619.80.56%
2022-05-1319.80.56%
2022-05-1219.70.56%
2022-05-1119.950.55%
2022-05-1019.80.54%
2022-05-0919.850.53%
2022-05-0620.050.53%
2022-05-0520.150.53%
2022-05-0420.150.54%
2022-05-0320.150.54%
2022-04-2920.20.54%
2022-04-2820.10.54%
2022-04-2720.10.54%
2022-04-2620.20.55%
2022-04-2520.20.55%
2022-04-2220.450.55%
2022-04-2120.40.56%
2022-04-2020.20.56%
2022-04-1920.350.56%
2022-04-1820.10.56%
2022-04-1520.10.57%
2022-04-1420.250.57%
2022-04-1320.20.57%
2022-04-1220.150.55%
2022-04-1120.20.55%
2022-04-0820.050.55%
2022-04-0720.050.55%
2022-04-0620.150.55%
2022-04-0120.10.57%
2022-03-3120.20.57%
2022-03-3020.250.57%
2022-03-2920.10.59%
2022-03-2820.10.59%
2022-03-2520.10.59%
2022-03-2420.150.60%
2022-03-2320.150.60%
2022-03-2220.150.57%
2022-03-2120.250.55%
2022-03-1820.10.55%
2022-03-1720.40.54%
2022-03-1620.150.56%
2022-03-1520.150.53%
2022-03-1420.30.52%
2022-03-1120.150.54%
2022-03-1020.250.53%
2022-03-0920.10.49%
2022-03-0820.00.47%
2022-03-0720.350.48%
2022-03-0420.70.47%
2022-03-0320.70.47%
2022-03-0220.850.47%
2022-03-0120.650.48%
2022-02-2520.60.48%
2022-02-2420.40.46%
2022-02-2320.70.46%
2022-02-2220.650.46%
2022-02-2120.90.46%
2022-02-1820.950.46%
2022-02-1720.90.46%
2022-02-1621.00.46%
2022-02-1520.850.46%
2022-02-1421.10.48%
2022-02-1120.70.48%
2022-02-1020.450.49%
2022-02-0920.550.50%
2022-02-0820.40.50%
2022-02-0720.350.50%
2022-01-2620.20.50%
2022-01-2520.30.50%
2022-01-2420.30.51%
2022-01-2120.40.51%
2022-01-2020.50.51%
2022-01-1920.450.51%
2022-01-1820.50.51%
2022-01-1720.450.51%
2022-01-1420.60.51%
2022-01-1320.70.52%
2022-01-1220.80.52%
2022-01-1120.60.52%
2022-01-1020.70.52%
2022-01-0720.750.55%
2022-01-0620.80.55%
2022-01-0520.80.55%
2022-01-0420.850.54%
2022-01-0320.850.55%
2021-12-3020.850.55%
2021-12-2920.850.55%
2021-12-2820.80.55%
2021-12-2720.80.55%
2021-12-2420.850.57%
2021-12-2320.90.57%
2021-12-2220.80.57%
2021-12-2120.70.57%
2021-12-2020.60.57%
2021-12-1720.650.55%
2021-12-1620.550.54%
2021-12-1520.50.54%
2021-12-1420.650.53%
2021-12-1320.850.53%
2021-12-1020.850.53%
2021-12-0920.750.53%
2021-12-0820.850.53%
2021-12-0720.60.53%
2021-12-0620.450.53%
2021-12-0320.50.53%
2021-12-0220.50.53%
2021-12-0120.50.52%
2021-11-3020.450.55%
2021-11-2920.450.55%
2021-11-2620.850.57%
2021-11-2520.950.60%
2021-11-2420.850.60%
2021-11-2320.750.60%
2021-11-2220.90.59%
2021-11-1920.90.57%
2021-11-1820.90.59%
2021-11-1721.050.66%
2021-11-1621.10.64%
2021-11-1521.10.65%
2021-11-1221.250.64%
2021-11-1121.250.63%
2021-11-1021.60.63%
2021-11-0921.70.63%
2021-11-0821.750.64%
2021-11-0521.60.65%
2021-11-0421.750.66%
2021-11-0321.350.67%
2021-11-0221.40.66%
2021-11-0121.80.67%
2021-10-2921.60.66%
2021-10-2821.50.67%
2021-10-2721.60.68%
2021-10-2621.750.68%
2021-10-2521.550.68%
2021-10-2221.650.68%
2021-10-2121.90.68%
2021-10-2022.00.67%
2021-10-1922.00.67%
2021-10-1821.60.67%
2021-10-1521.80.67%
2021-10-1421.450.67%
2021-10-1321.350.67%
2021-10-1221.40.67%
2021-10-0821.40.68%
2021-10-0721.50.68%
2021-10-0621.150.68%
2021-10-0521.150.67%
2021-10-0421.20.68%
2021-10-0121.40.73%
2021-09-3022.10.73%
2021-09-2921.850.72%
2021-09-2822.00.77%
2021-09-2722.10.80%
2021-09-2421.40.72%
2021-09-2321.250.72%
2021-09-2221.050.71%
2021-09-1721.10.71%
2021-09-1621.30.71%
2021-09-1521.30.71%
2021-09-1421.20.71%
2021-09-1321.00.72%
2021-09-1021.00.75%
2021-09-0920.950.75%
2021-09-0821.050.75%
2021-09-0721.40.77%
2021-09-0621.50.77%
2021-09-0321.70.77%
2021-09-0221.50.77%
2021-09-0121.750.79%
2021-08-3121.650.81%
2021-08-3021.60.81%
2021-08-2721.450.81%
2021-08-2621.20.81%
2021-08-2521.70.81%
2021-08-2421.60.81%
2021-08-2321.350.82%
2021-08-2021.050.81%
2021-08-1921.150.83%
2021-08-1821.50.83%
2021-08-1721.30.85%
2021-08-1621.60.88%
2021-08-1322.350.89%
2021-08-1222.750.90%
2021-08-1123.00.91%
2021-08-1023.350.93%
2021-08-0923.550.96%
2021-08-0623.350.96%
2021-08-0523.350.96%
2021-08-0423.50.95%
2021-08-0323.350.95%
2021-08-0223.650.95%
2021-07-3023.450.95%
2021-07-2923.60.94%
2021-07-2823.50.95%
2021-07-2723.650.95%
2021-07-2623.650.97%
2021-07-2323.650.94%
2021-07-2223.30.97%
2021-07-2123.20.99%
2021-07-2023.61.00%
2021-07-1923.91.06%
2021-07-1624.11.13%
2021-07-1524.351.14%
2021-07-1424.051.17%
2021-07-1324.051.23%
2021-07-1224.41.34%
2021-07-0924.71.25%
2021-07-0824.31.25%
2021-07-0724.31.28%
2021-07-0624.351.32%
2021-07-0524.451.39%
2021-07-0224.951.47%
2021-07-0125.91.76%
2021-06-3023.550.90%
2021-06-2923.20.89%
2021-06-2823.50.94%
2021-06-2523.50.92%
2021-06-2422.70.82%
2021-06-2322.60.83%
2021-06-2222.50.79%
2021-06-2122.30.80%
2021-06-1822.90.80%
2021-06-1722.650.80%
2021-06-1622.650.80%
2021-06-1522.80.82%
2021-06-1122.90.82%
2021-06-1022.80.85%
2021-06-0922.950.84%
2021-06-0823.050.89%
2021-06-0723.050.87%
2021-06-0422.750.87%
2021-06-0322.750.88%
2021-06-0222.40.91%
2021-06-0122.00.82%
2021-05-3121.750.80%
2021-05-2821.850.78%
2021-05-2721.60.77%

三芳熱門網頁

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。